Valuation Elm Company

Stocks

Market Closed - Saudi Arabian S.E. 08:20:00 2026-09-06 EDT			5-day change	1st Jan Change
606.50 ^SAR	-1.14%		-6.40%	-18.92%

09-03	Sirdab Inc. announced that it has received SAR 37.5 million in funding from BECO Capital LLC, COTU Ventures, D Global Ventures, LLC, Elm Company, Y Combinator Management, LLC	CI
09-02	Elm's Platform Push Meets Market Skepticism

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,763	63,323	86,632	58,127	47,767	-	-
Change	-	145.79%	36.81%	-32.9%	-17.82%	-	-
Enterprise Value (EV) ¹	25,763	63,323	83,041	55,958	44,576	44,479	42,872
Change	-	145.79%	31.14%	-32.61%	-20.34%	-0.22%	-3.61%
P/E	28.5x	48.1x	47.4x	27.8x	20.1x	17.9x	15.5x
PBR	-	16.3x	16.9x	16.1x	7.08x	6.28x	4.96x
PEG	-	1.1x	1.2x	2x	1.6x	1.4x	1x
Capitalization / Revenue	5.59x	10.7x	11.7x	6.14x	4.28x	3.77x	3.35x
EV / Revenue	5.59x	10.7x	11.2x	5.91x	3.99x	3.51x	3x
EV / EBITDA	22.8x	42.2x	43.7x	24.5x	16.2x	14.2x	12x
EV / EBIT	25.5x	46.9x	48.8x	27.6x	18.4x	15.9x	13.4x
EV / FCF	16.2x	43.2x	52x	24x	23.1x	19.6x	16.1x
FCF Yield	6.19%	2.31%	1.92%	4.17%	4.33%	5.11%	6.22%
Dividend per Share ²	3	4	7.5	8.5	10.34	12.43	14.44
Rate of return	0.9%	0.49%	0.67%	1.14%	1.71%	2.05%	2.38%
EPS ²	11.63	16.95	23.51	26.86	30.15	33.94	39.03
Distribution rate	25.8%	23.6%	31.9%	31.6%	34.3%	36.6%	37%
Net sales ¹	4,606	5,898	7,407	9,465	11,173	12,687	14,279
EBITDA ¹	1,129	1,500	1,899	2,284	2,745	3,135	3,559
EBIT ¹	1,009	1,351	1,700	2,030	2,428	2,798	3,209
Net income ¹	930	1,356	1,826	2,090	2,367	2,678	3,086
Net Debt ¹	-	-	-3,591	-2,169	-3,192	-3,288	-4,895
Reference price ²	332.00	815.00	1,115.00	748.00	606.50	606.50	606.50
Nbr of stocks (in thousands)	77,600	77,697	77,697	77,710	77,860	-	-
Announcement Date	3/12/23	3/10/24	2/27/25	3/8/26	-	-	-

¹SAR in Million²SAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELM COMPANY	20.35x	3.99x	16.24x	1.69%	12.72B
IBM	23.06x	3.76x	13.13x	2.88%	221B
SNOWFLAKE INC.	-131.77x	18.43x	100.28x	-.--%	119B
ACCENTURE PLC	13.87x	1.53x	8.03x	3.46%	114B
TATA CONSULTANCY SERVICES LTD.	14.91x	2.73x	10.29x	5.51%	88.29B
RELX PLC	20.51x	5.38x	13.21x	2.78%	61.88B
INFOSYS LIMITED	14.81x	2.16x	9.15x	5.26%	48.47B
FUJITSU LIMITED	21.96x	1.8x	11.18x	1.33%	43.35B
NEC CORPORATION	21.25x	1.61x	10.31x	0.89%	41.03B
HCL TECHNOLOGIES LIMITED	17.85x	2.28x	10.7x	4.89%	37.07B
Average	3.68x	4.36x	20.25x	2.87%	78.72B
Weighted average by Cap.	-3.71x	5.28x	24.67x	2.85%